Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,044£28,465£29,176£29,906£30,803£146,393
Total Expenses£25,039£25,127£25,241£25,358£25,490£126,254
Profit Before Tax£3,005£3,338£3,935£4,548£5,313£20,140
Profit After Tax £2,434£2,704£3,188£3,684£4,303£16,313
Change In Property Value£5£5£10,200£18,207£24,229£52,647
Net Return£2,439£2,709£13,388£21,891£28,532£68,960
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%41%